Valuation Insas

Stocks

Market Closed - BURSA MALAYSIA 02:20:05 06/10/2026 pm IST			5-day change	1st Jan Change
0.8900 ^MYR	0.00%		-0.56%	+1.71%

28/09	Insas Plans Sale of 5.7% Stake in Inari Amertron	MT
27/08	Insas Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	424.3	580.1	513.8	540.4	702.9	560.5
Change	-	36.72%	-11.43%	5.16%	30.08%	-20.26%
Enterprise Value (EV) ¹	261.5	31.11	-13.79	50.15	18.27	-8.263
Change	-	-88.1%	-144.32%	463.67%	-63.57%	-145.22%
P/E	28.5x	2.4x	2.4x	4.4x	8.85x	6.11x
PBR	0.24x	0.29x	0.23x	0.23x	0.29x	0.23x
PEG	-	0x	-0.2x	-0.1x	-0.3x	0.4x
Capitalization / Revenue	2.15x	2.03x	2.37x	2.49x	2.78x	2.73x
EV / Revenue	1.32x	0.11x	-0.06x	0.23x	0.07x	-0.04x
EV / EBITDA	11.3x	1.04x	-0.39x	-72.2x	-1.73x	2.94x
EV / EBIT	13.3x	1.12x	-0.41x	-12.4x	-1.27x	1.44x
EV / FCF	1.61x	0.27x	0.16x	-0.25x	0.31x	0.06x
FCF Yield	62%	364%	625%	-400%	320%	1,694%
Dividend per Share ²	0.02	0.02	0.025	0.025	0.025	0.025
Rate of return	3.13%	2.29%	3.23%	3.07%	2.36%	2.96%
EPS ²	0.0224	0.3653	0.3227	0.1851	0.1198	0.1382
Distribution rate	89.2%	5.47%	7.75%	13.5%	20.9%	18.1%
Net sales ¹	197.5	285.6	216.4	216.8	253.2	205.4
EBITDA ¹	23.2	29.98	35.26	-0.695	-10.58	-2.813
EBIT ¹	19.66	27.83	33.23	-4.048	-14.36	-5.722
Net income ¹	14.87	242.2	215.1	122.8	82.65	93.93
Net Debt ¹	-162.8	-549	-527.6	-490.2	-684.6	-568.7
Reference price ²	0.6400	0.8750	0.7750	0.8150	1.0600	0.8450
Nbr of stocks (in thousands)	6,63,021	6,63,021	6,63,021	6,63,021	6,63,108	6,63,272
Announcement Date	30/10/20	29/10/21	27/10/22	27/10/23	30/10/24	30/10/25

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INSAS	-	-	-	-	15Cr
MORGAN STANLEY	14.86x	6.85x	-	2.26%	30TCr
THE GOLDMAN SACHS GROUP, INC.	13.14x	10.18x	-	2.13%	27TCr
CITIGROUP INC.	11.5x	-	-	1.96%	22TCr
CHARLES SCHWAB	15.73x	6.32x	10.51x	1.3%	17TCr
BANCO BTG PACTUAL S.A.	15.61x	10.51x	17x	2.16%	7.8TCr
CITIC SECURITIES COMPANY LIMITED	9.57x	1.36x	-	3.85%	5.75TCr
EAST MONEY INFORMATION CO.,LTD.	18.37x	10.3x	11.58x	0.68%	4.2TCr
GUOTAI HAITONG SECURITIES CO., LTD.	8.97x	4.04x	-	3.69%	4.15TCr
INTERACTIVE BROKERS GROUP, INC.	32.78x	4.33x	5.53x	0.39%	4.03TCr
Average	15.62x	6.73x	11.16x	2.05%	12.14TCr
Weighted average by Cap.	14.32x	7.56x	11.57x	2.04%